UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES AND EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): July 21, 2011
WESCO International, Inc.
(Exact name of registrant as specified in its charter)
Commission file number 001-14989
Delaware | 25-1723345 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) | |
225 West Station Square Drive Suite 700 Pittsburgh, Pennsylvania 15219 |
(412) 454-2200 | |
(Address of principal executive offices) | (Registrants telephone number, including area code) |
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition. |
The information in this Item 2.02 is being furnished and shall not be deemed filed for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. The information in this Item 2.02 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended.
On July 21, 2011, WESCO International, Inc. (the Company) issued a press release announcing its financial results for the second quarter of 2011. A copy of the press release is attached hereto as Exhibit 99.1.
Item 7.01 | Regulation FD Disclosure |
The information in this Item 7.01 is being furnished and shall not be deemed filed for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. The information in this Item 7.01 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended.
A slide presentation to be used by senior management of the Company in connection with its discussions with investors regarding the Companys financial results for the second quarter of 2011 is included in Exhibit 99.2 to this report and is being furnished in accordance with Regulation FD of the Securities and Exchange Commission.
Item 9.01 | Financial Statements and Exhibits |
(d) Exhibits
99.1 | Press Release dated July 21, 2011. | |
99.2 | Slide presentation for investors. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
July 21, 2011 |
WESCO International, Inc. |
|||||||
(Date) | ||||||||
/s/ Richard P. Heyse |
||||||||
Richard P. Heyse | ||||||||
Vice President and Chief Financial Officer |
Exhibit 99.1
WESCO International, Inc. Reports
Second Quarter 2011 Results
Second quarter results compared to the prior year:
| Diluted EPS of $1.00 per share, up 67% from $0.60 per share |
| Net income of $50.2 million, up 81% from $27.8 million |
| Operating margin of 5.6%, up 150 basis points from 4.1% |
| Consolidated sales of $1.52 billion increased 21% from $1.26 billion |
PITTSBURGH, July 21, 2011/PRNewswire/ WESCO International, Inc. (NYSE: WCC), a leading provider of electrical, industrial, and communications MRO and OEM products, construction materials, and advanced supply chain management and logistics services, today announced its 2011 second quarter financial results.
The following results are for the three months ended June 30, 2011 compared to the three months ended June 30, 2010:
| Consolidated net sales were $1,524.5 million for the second quarter of 2011, compared to $1,259.1 million for the second quarter of 2010. The 21.1% increase in sales includes a 7.4% positive impact from acquisitions and a 1.0% positive impact from foreign exchange rates, resulting in organic sales growth of 12.7%. Sequential sales increased 6.5%. Our sequential increase includes a 0.9% positive impact from acquisitions and a 0.4% positive impact from foreign exchange. Sales per workday increased 4.9% in the second quarter of 2011 compared to the first quarter. |
| Gross profit of $306.8 million, or 20.1% of sales, for the second quarter of 2011 was up 80 basis points, compared to $242.9 million, or 19.3% of sales, for the second quarter of 2010. |
| Selling, general & administrative (SG&A) expenses of $214.2 million, or 14.1% of sales, for the second quarter of 2011 improved 70 basis points, compared to $186.0 million, or 14.8% of sales, for the second quarter of 2010. |
| Operating profit was $85.0 million for the current quarter, up 65.7% from $51.3 million for the comparable 2010 quarter. Operating profit as a percentage of sales was 5.6% in 2011, up 150 basis points from 4.1% in 2010. |
| Total interest expense for the second quarter of 2011 was $13.9 million, compared to $14.4 million for the second quarter of 2010. Non-cash interest expense for the second quarter of 2011 and 2010 was $1.8 million and $1.0 million, respectively. |
| The effective tax rate for the current quarter was 29.4%, compared to 28.2% for the prior year quarter. |
| Net income of $50.2 million for the current quarter was up 80.6% from $27.8 million for the prior year quarter. |
| Diluted earnings per share for the second quarter of 2011 was $1.00 per share, based on 50.3 million diluted shares, up 66.7% from $0.60 per share in the second quarter of 2010, based on 46.0 million diluted shares. The three acquisitions made over the past twelve months, Potelcom in June 2010, TVC Communications in December 2010 and RECO in March 2011, had a favorable impact of approximately $0.10 per diluted share on second quarter results. |
| Free cash flow for the second quarter of 2011 was a use of $19.6 million, compared to a use of $3.7 million for the second quarter of 2010. |
Mr. John J. Engel, WESCOs Chief Executive Officer, stated, Our second quarter results were excellent, reflecting effective execution of our sales growth and margin expansion initiatives. We have now posted four consecutive quarters of double digit organic sales growth and have built a strong backlog, which is up over 20% versus last year. Operating margins improved 150 basis points to 5.6% in the second quarter, driven by an effective combination of gross margin expansion and operating cost leverage. The three acquisitions that we made over the last year are also exceeding expectations and have strengthened our business. Overall, our growth strategy is on track and we are very pleased with the good momentum and the improving profitability of our business.
The following results are for the six months ended June 30, 2011 compared to the six months ended June 30, 2010:
| Consolidated net sales were $2,955.8 million for the first six months of 2011, compared to $2,407.7 million for the first six months of 2010, an increase of 22.8%. Consolidated net sales for the first six months of 2011 includes a 7.2% positive impact from acquisitions and a 1.0% positive impact from foreign exchange rates, resulting in organic sales growth of 14.6%. |
| Gross profit of $592.9 million, or 20.1% of sales, for the first six months of 2011 was up 60 basis points, compared to $470.3 million, or 19.5% of sales, for the first six months of 2010. |
| SG&A expenses of $428.0 million, or 14.5% of sales, for the first six months of 2011 improved 80 basis points, compared to $369.0 million, or 15.3% of sales, for the first six months of 2010. |
| Operating profit was $149.7 million for the first six months of 2011, up 67.1% from $89.6 million for the comparable 2010 period. Operating profit as a percentage of sales was 5.1% in 2011, up 140 basis points from 3.7% in 2010. |
| Total interest expense for the first six months of 2011 was $26.5 million, compared to $27.9 million for the first six months of 2010. Non-cash interest expense for the first six months of 2011 and 2010 was $2.5 million and $2.2 million, respectively. |
| The effective six-month tax rate was 29.0% for 2011 compared to 28.8% for 2010. |
| Net income of $87.5 million for the first six months of 2011 was up 86.2% from $47.0 million for the first six months of 2010. |
| Diluted earnings per share for the first six months of 2011 was up 67.3% to $1.74 per share, based on 50.4 million diluted shares, versus $1.04 per share for the first six months of 2010, based on 45.0 million diluted shares. |
| Free cash flow for the first six months of 2011 was $6.6 million, compared to $62.8 million in the comparable prior year period. |
Mr. Engel, continued, We enter the second half of 2011 with positive momentum and a robust pipeline of business opportunities, and remain focused on further improving our market position. Our One WESCO approach of working with suppliers to provide more complete solutions for our customers is producing positive results. The broad-based strength and diversity of our business positions us well for strong financial results, as industrial market demand continues to grow, and the utility and non-residential markets enter their recovery cycles.
# # #
Teleconference
WESCO will conduct a teleconference to discuss the second quarter earnings as described in this News Release on Thursday, July 21, 2011, at 11:00 a.m. E.D.T. The conference call will be broadcast live over the Internet and can be accessed from the Companys website at http://www.wesco.com. The conference call will be archived on this Internet site for seven days.
# # #
WESCO International, Inc. (NYSE: WCC), a publicly traded Fortune 500 holding company headquartered in Pittsburgh, Pennsylvania, is a leading provider of electrical, industrial, and communications maintenance, repair and operating (MRO) and original equipment manufacturers (OEM) product, construction materials, and advanced supply chain management and logistic services. 2010 annual sales were approximately $5.1 billion. The Company employs approximately 6,800 people, maintains relationships with over 17,000 suppliers, and serves over 100,000 customers worldwide. Customers include commercial and industrial businesses, contractors, government agencies, institutions, telecommunications providers and utilities. WESCO operates seven fully automated distribution centers and over 400 full-service branches in North America and international markets, providing a local presence for customers and a global network to serve multi-location businesses and multi-national corporations.
# # #
The matters discussed herein may contain forward-looking statements that are subject to certain risks and uncertainties that could cause actual results to differ materially from expectations. Certain of these risks are set forth in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2010, as well as the Companys other reports filed with the Securities and Exchange Commission.
Contact: Richard Heyse, Vice President & Chief Financial Officer
WESCO International, Inc. (412) 454-2392, Fax: (412) 222-7566
http://www.wesco.com
WESCO INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENT OF INCOME
(dollar amounts in millions, except per share amounts)
(Unaudited)
Three Months 2011 |
Three Months 2010 |
|||||||||||||||
Net sales |
$ | 1,524.5 | $ | 1,259.1 | ||||||||||||
Cost of goods sold (excluding depreciation and amortization below) |
1,217.7 | 79.9 | % | 1,016.2 | 80.7 | % | ||||||||||
Selling, general and administrative expenses |
214.2 | 14.1 | % | 186.0 | 14.8 | % | ||||||||||
Depreciation and amortization |
7.6 | 5.6 | ||||||||||||||
Income from operations |
85.0 | 5.6 | % | 51.3 | 4.1 | % | ||||||||||
Interest expense, net |
13.9 | 14.4 | ||||||||||||||
Other income |
| (1.8 | ) | |||||||||||||
Income before income taxes |
71.1 | 4.7 | % | 38.7 | 3.1 | % | ||||||||||
Provision for income taxes |
20.9 | 10.9 | ||||||||||||||
Net income |
$ | 50.2 | 3.3 | % | $ | 27.8 | 2.2 | % | ||||||||
Diluted earnings per common share |
$ | 1.00 | $ | 0.60 | ||||||||||||
Weighted average common shares outstanding and common share equivalents used in computing diluted earnings per share (in millions) |
50.3 | 46.0 |
WESCO INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENT OF INCOME
(dollar amounts in millions, except per share amounts)
(Unaudited)
Six Months Ended June 30, 2011 |
Six Months Ended June 30, 2010 |
|||||||||||||||
Net sales |
$ | 2,955.8 | $ | 2,407.7 | ||||||||||||
Cost of goods sold (excluding depreciation and amortization below) |
2,362.9 | 79.9 | % | 1,937.4 | 80.5 | % | ||||||||||
Selling, general and administrative expenses |
428.0 | 14.5 | % | 369.0 | 15.3 | % | ||||||||||
Depreciation and amortization |
15.2 | 11.7 | ||||||||||||||
Income from operations |
149.7 | 5.1 | % | 89.6 | 3.7 | % | ||||||||||
Interest expense, net |
26.5 | 27.9 | ||||||||||||||
Other income |
| (4.3 | ) | |||||||||||||
Income before income taxes |
123.2 | 4.2 | % | 66.0 | 2.7 | % | ||||||||||
Provision for income taxes |
35.7 | 19.0 | ||||||||||||||
Net income |
$ | 87.5 | 3.0 | % | $ | 47.0 | 2.0 | % | ||||||||
Diluted earnings per common share |
$ | 1.74 | $ | 1.04 | ||||||||||||
Weighted average common shares outstanding and common share equivalents used in computing diluted earnings per share (in millions) |
50.4 | 45.0 |
WESCO INTERNATIONAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
(dollar amounts in millions)
(Unaudited)
June 30, 2011 |
December 31, 2010 |
|||||||
Assets |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 78.6 | $ | 53.6 | ||||
Trade accounts receivable, net |
920.8 | 792.7 | ||||||
Inventories, net |
634.1 | 588.8 | ||||||
Other current assets |
71.2 | 78.6 | ||||||
Total current assets |
1,704.7 | 1,513.7 | ||||||
Other assets |
1,321.2 | 1,313.1 | ||||||
Total assets |
$ | 3,025.9 | $ | 2,826.8 | ||||
Liabilities and Stockholders Equity |
||||||||
Current Liabilities |
||||||||
Accounts payable |
$ | 624.2 | $ | 537.5 | ||||
Current debt |
4.8 | 4.0 | ||||||
Other current liabilities |
147.6 | 166.7 | ||||||
Total current liabilities |
776.6 | 708.2 | ||||||
Long-term debt |
753.6 | 725.9 | ||||||
Other noncurrent liabilities |
242.4 | 244.1 | ||||||
Total liabilities |
1,772.6 | 1,678.2 | ||||||
Stockholders Equity |
||||||||
Total stockholders equity |
1,253.3 | 1,148.6 | ||||||
Total liabilities and stockholders equity |
$ | 3,025.9 | $ | 2,826.8 | ||||
WESCO INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(dollar amounts in millions)
(Unaudited)
Six Months Ended June 30, 2011 |
Six Months Ended June 30, 2010 |
|||||||
Operating Activities: |
||||||||
Net income |
$ | 87.5 | $ | 47.0 | ||||
Add back (deduct): |
||||||||
Depreciation and amortization |
15.2 | 11.7 | ||||||
Deferred income taxes |
10.4 | (3.8 | ) | |||||
Change in Trade and other receivables, net |
(106.5 | ) | (80.2 | ) | ||||
Change in Inventories, net |
(40.8 | ) | (21.8 | ) | ||||
Change in Accounts Payable |
80.9 | 85.8 | ||||||
Other |
(24.2 | ) | 30.1 | |||||
Net cash provided by operating activities |
22.5 | 68.8 | ||||||
Investing Activities: |
||||||||
Capital expenditures |
(15.9 | ) | (6.0 | ) | ||||
Acquisition payments |
(8.3 | ) | (14.3 | ) | ||||
Proceeds from sale of subsidiary |
| 40.0 | ||||||
Repayment of note receivable |
| 15.0 | ||||||
Other |
0.1 | 4.2 | ||||||
Net cash (used) provided by investing activities |
(24.1 | ) | 38.9 | |||||
Financing Activities: |
||||||||
Debt borrowing (repayments), net |
27.0 | (114.7 | ) | |||||
Equity activity, net |
(2.4 | ) | 1.1 | |||||
Other |
0.1 | (10.3 | ) | |||||
Net cash provided (used) by financing activities |
24.7 | (123.9 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents |
1.9 | (0.3 | ) | |||||
Net change in cash and cash equivalents |
25.0 | (16.5 | ) | |||||
Cash and cash equivalents at the beginning of the period |
53.6 | 112.3 | ||||||
Cash and cash equivalents at the end of the period |
$ | 78.6 | $ | 95.8 | ||||
WESCO INTERNATIONAL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(dollar amounts in thousands)
(Unaudited)
Twelve Months 2011 |
Twelve Months Ended December 31, 2010 |
|||||||
Financial Leverage: |
||||||||
Income from operations |
$ | 271,029 | $ | 210,919 | ||||
Depreciation and amortization |
27,401 | 23,935 | ||||||
EBITDA(1) |
$ | 298,430 | $ | 234,854 | ||||
June 30, 2011 |
December 31, 2010 |
|||||||
Current debt |
$ | 4,775 | $ | 3,988 | ||||
Long-term debt |
753,590 | 725,893 | ||||||
Debt discount related to convertible debentures(2) |
177,216 | 178,427 | ||||||
Total debt including debt discount |
$ | 935,581 | $ | 908,308 | ||||
Financial leverage ratio |
3.1 | 3.9 |
Note: Financial leverage is provided by the Company as an indicator of capital structure position. Financial leverage is calculated by dividing total debt, including debt discount, by the trailing twelve months earnings before interest, taxes, depreciation and amortization (EBITDA).
Three Months 2011 |
Three Months 2010 |
Six Months Ended June 30, 2011 |
Six Months Ended June 30, 2010 |
|||||||||||||
Free Cash Flow: |
||||||||||||||||
(dollar amounts in millions) |
||||||||||||||||
Cash flow provided by operations |
$ | (9.3 | ) | $ | 0.1 | $ | 22.5 | $ | 68.8 | |||||||
Less: Capital expenditures |
(10.3 | ) | (3.8 | ) | (15.9 | ) | (6.0 | ) | ||||||||
Free Cash flow |
$ | (19.6 | ) | $ | (3.7 | ) | $ | 6.6 | $ | 62.8 | ||||||
Note: Free cash flow is provided by the Company as an additional liquidity measure. Capital expenditures are deducted from operating flow to determine free cash flow. Free cash flow is available to provide a source of funds for any of the Companys financing needs.
(1) | EBITDA does not include proforma adjustments for recent acquisitions. |
(2) | The convertible debentures are presented in the consolidated balance sheets in long-term debt net of the unamortized discount. |
WESCO INTERNATIONAL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (CONTINUED)
(dollar amounts in millions)
(Unaudited)
Three Months 2011 |
Three Months 2010 |
|||||||
Gross Profit: |
||||||||
Net Sales |
$ | 1,524.5 | $ | 1,259.1 | ||||
Cost of goods sold (excluding depreciation and amortization) |
1,217.7 | 1,016.2 | ||||||
Gross profit |
$ | 306.8 | $ | 242.9 | ||||
Gross margin |
20.1 | % | 19.3 | % | ||||
Six Months June 30, 2011 |
Six Months June 30, 2010 |
|||||||
Gross Profit: |
||||||||
Net Sales |
$ | 2,955.8 | $ | 2,407.7 | ||||
Cost of goods sold (excluding depreciation and amortization) |
2,362.9 | 1,937.4 | ||||||
Gross profit |
$ | 592.9 | $ | 470.3 | ||||
Gross margin |
20.1 | % | 19.5 | % |
Note: Gross profit is provided by the Company as an additional financial measure. Gross profit is calculated by deducting cost of goods sold, excluding depreciation and amortization, from net sales. This amount represents a commonly used financial measure within the distribution industry. Gross margin is calculated by dividing gross profit by net sales.
Supplemental Financial Data
Supplemental Financial Data
WESCO Second Quarter 2011
July 21, 2011
Exhibit 99.2 |
2
Safe Harbor Statement
Note:
All statements made herein that are not historical facts should be considered as
forward- looking
statements
within
the
meaning
of
the
Private
Securities
Litigation
Act
of
1995.
Such
statements involve known and unknown risks, uncertainties and other factors that
may cause actual results to differ materially. Such risks, uncertainties and
other factors include, but are not limited
to,
debt
level,
changes
in
general
economic
conditions,
fluctuations
in
interest
rates,
increases in raw materials and labor costs, levels of competition and other factors
described in detail in Form 10-K for WESCO International, Inc. for the
year ended December 31, 2010 and any subsequent filings with the Securities
& Exchange Commission. Any numerical or other representations in this
presentation do not represent guidance by management and should not be
construed as such. |
3
Second Quarter 2011 Results
Q2 Outlook Provided
Second Quarter 2011 Performance
Sales growth expected to be at or
above 21% year-over-year including
acquisitions
Sales growth of 21% versus prior
year; sales up 6.5% sequentially;
organic sales growth of 12.7% versus
prior year
Gross margin expected to be at or
above 19.6%
Gross margin of 20.1%, up 80 basis
points over prior year
Operating margin expected to be at
or above 4.8%
Operating margin of 5.6%, up 150
basis points versus prior year
Tax rate expected to be in the range
of 30%
Effective tax rate of 29.4% |
4
Organic Sales Analysis Versus Prior Year
-----------------------
2010
-----------------------
2011
2011
Q1
Q2
Q3
Q4
Full Year
Q1
Q2
Consolidated Sales Growth
(2.6%)
8.6%
14.9%
17.6%
9.5%
24.6%
21.1%
F/X
(1.8%)
(1.9%)
(0.9%)
(0.7%)
(1.3%)
(1.1%)
(1.0%)
Acquisitions
0
0
(0.7%)
(1.1%)
(0.4%)
(7.0%)
(7.4%)
(4.4%)
6.7%
13.3%
15.8%
7.8%
16.5%
12.7%
1.5%
3.0%
2.5%
3.0%
2.5%
3.5%
3.0%
Organic Sales Growth
Management Estimated Price Impact |
5
End Market
Q2 2011
vs.
Q2 2010
Q2 2011
vs.
Q1 2011
Comments
WESCO Core
13.7%
6.3%
Industrial
18.4%
4.9%
10
of
16
Global
Account
industry
verticals
grew
double
digits
in
the
first
half
Strong bidding activity continues; Global Accounts and Integrated Supply
opportunity pipeline
now $2.0+ billion
Macro indicators point to continued industrial expansion and future capital
expenditures Construction
12.7%
9.0%
Backlog up 21% over last year and up 16% sequentially since year-end
US construction sales up 12% over last year
Non-residential construction market appears to be stabilizing; recovery
expected to begin in the next 12
to 24 months Utility
6.1%
9.1%
Pricing environment remains challenging
Recovery in utility spending anticipated; driven by increasing power demand, high
voltage and alternative power projects
Utility distribution grid spending beginning to improve
Commercial,
Institutional,
Government (CIG)
3.4%
0.7%
Construction
and
CIG
sales
to
government
agencies
and
government
contractors
were
up
25%
Stimulus
programs
continue
Rural
Broadband
and
certain
DOE
projects
are
beneficiaries
$400+ million government and stimulus opportunity pipeline
Second Quarter 2011 End Market Comments
Core year-over-year and sequential quarterly sales
comparisons Note: YOY excludes Potelcom, TVC and
RECO results; sequential excludes RECO results
Fourth consecutive quarter of year-over-year double digit organic sales
growth
5% sequential growth on a sales per workday basis
Sales for all six product categories grew double digits in the first half
|
6
Key Financial Metrics
12/31/2010
6/30/2011
Liquidity
$338 million
$414 million
Full Year and First Half Free Cash
Flow
$112 million
$7 million
Financial Leverage
(Pro Forma including
TVC TTM EBITDA)
3.5x
2.9x
Financial Leverage
(Par Value Debt with
Reported EBITDA)
3.9x
3.1x
($Millions)
Outstanding at
December 31, 2010
Outstanding at
June 30, 2011
Debt
Maturity Schedule
AR Securitization
(V)
$370
$380
2013
Inventory Revolver
(V)
$0
$18
2013
Real Estate Mortgage
(F)
$39
$38
2013
2017 Bonds
(F)
$150
$150
2017
2029
Convertible
Bonds
(F)
$345
$345
2029 (No Put)
Other
(F)
$5
$5
N/A
Total Debt
$909
$936
Capital Structure
V= Variable Rate Debt
F= Fixed Rate Debt
1=
Asset-backed facilities total available plus invested
cash 1 |
Quarterly Proforma Financial Leverage
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
Target leverage
is 2.0 to 3.5
7 |
8
Number of Work Days by Quarter
Q1
Q2
Q3
Q4
FY
2010
63
64
64
64
255
2011
63
64
64
63
254 |
9
Convertible Debt as of June 30, 2011
($ millions)
Year
2029
Bond
2011
$2.4
2012
$2.7
2013
$3.1
Convertible Debentures
(000s)
Maturity
Par Value
of Debt
Debt
Discount
Debt per
Balance
Sheet
2026
$
221
$
0
221
2029
$
345,000
$
(177,216)
$
167,784
Total
$
345,221
$
(177,216)
$
168,005
($3.7 with FIN 48)
(1)
(1) Year-to-date 2011 results include $1.3
million of
non-cash interest related to FIN 48 entries. GAAP vs. Non-GAAP
Debt Reconciliation
Non-Cash Interest Expense Schedule |
10
Convertible Debt and SARs/Options EPS Dilution
Weighted Average Quarterly Share Count
Stock Price
Incremental Shares from
2029 Convertible Debt
(in millions)
Incremental Shares from
SARs/Option Awards
(in millions)
Total Diluted Share Count
(in millions)
$50.00
5.05
1.18
49.42
Q2 2011 Average ($56.12)
5.80
1.33
50.32
$60.00
6.20
1.41
50.80
$75.00
7.35
1.82
52.36
$100.00
8.50
2.21
53.90
2029 Convertible Debt Details
Conversion Price
$28.8656
Conversion Rate
34.6433
Underlying Shares
11,951,939
Footnotes:
2029 Convertible Debenture
1000/28.8656
$345 million/28.8656
(Underlying Shares x Avg. Quarterly Stock Price) minus $345 million
Avg. Quarterly Stock Price
Basic Share Count of 43.06 million shares
4
3
1
2
3
4
1
2 |
11
Q3 Outlook
Category
Q3 2011 Expectations
Sales Growth
Total growth expected to be at or above 18% year-over-year and 2.5%
sequentially, assuming stable pricing and foreign exchange rates
Gross Margins
Expected to be at or above 19.8%, up 30 basis points versus prior year
Operating Margins
Expected to be at or above 5.4%
Effective Tax Rate
Expected
to
be
approximately
30%
-
32% |
12
2011 Full Year Outlook
Category
2011 Expectations
(Revised April 21, 2011)
2011 Expectations
(Revised July 21, 2011)
Sales Growth
Expected to be at or above 17% including
acquisitions; Pricing and F/X rates
assumed consistent with Q1 levels
Expected to be at or above 19%
including acquisitions; Pricing and F/X
rates assumed consistent with first half
levels
Gross Margins
Expected to be at or above 19.7%
Expected to be at or above 19.9%
Operating Margins
Expected to be at or above 4.9%
Expected to be at or above 5.1%
Effective Tax Rate
Expected to be in the range of 29% to
30% levels
Expected to be in the range of
29% to 31%
Cash Flow
Expected to be at least 80% of net
income
No change |